Flat
M4
2 beds
2 baths
10 Pollard Street, New Islington M4
North West, England · M4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-2,753
↘ -4%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
81%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,088 | £14,299 | £14,657 | £15,023 | £15,474 | £73,541 |
| Total Expenses | £15,033 | £15,139 | £15,254 | £15,372 | £15,496 | £76,294 |
| Profit Before Tax | £-945 | £-840 | £-597 | £-349 | £-22 | £-2,753 |
| Profit After Tax | £-945 | £-840 | £-597 | £-349 | £-22 | £-2,753 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £6,555 | £6,885 | £13,990 | £16,440 | £17,774 | £61,644 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change